ZOZO Inc
TSE:3092

Watchlist Manager
ZOZO Inc Logo
ZOZO Inc
TSE:3092
Watchlist
Price: 1 271.5 JPY -0.66% Market Closed
Market Cap: ¥1.1T

Relative Value

The Relative Value of one ZOZO Inc stock under the Base Case scenario is 611.31 JPY. Compared to the current market price of 1 271.5 JPY, ZOZO Inc is Overvalued by 52%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
611.31 JPY
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
ZOZO Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
ZOZO Inc
TSE:3092
1.1T JPY 5.1 24.9 15.3 16.7
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.4 18.2 33
CN
Alibaba Group Holding Ltd
NYSE:BABA
417.8B USD 2.9 23.2 168.1 168.1
CN
PDD Holdings Inc
NASDAQ:PDD
144.9B USD 2.4 9.9 44.2 44.2
NL
Prosus NV
AEX:PRX
118.3B EUR 20.4 10.4 679.7 679.7
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4.2 53.5 1.6 2
AR
Mercadolibre Inc
NASDAQ:MELI
113B USD 4.3 54.4 28.5 35.2
US
DoorDash Inc
NASDAQ:DASH
88.5B USD 7 102.5 66.1 125.1
CN
Meituan
HKEX:3690
600.7B HKD 1.5 -270.5 -148.5 -148.5
CN
JD.Com Inc
HKEX:9618
359.6B HKD 0.2 10 9.4 9.4
US
eBay Inc
NASDAQ:EBAY
43.2B USD 4 19.8 15.7 18
P/E Multiple
Earnings Growth PEG
JP
ZOZO Inc
TSE:3092
Average P/E: 34.2
24.9
8%
3.1
US
Amazon.com Inc
NASDAQ:AMZN
33.4
21%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.2
15%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
9.9
10%
1
NL
Prosus NV
AEX:PRX
10.4
3%
3.5
UY
MercadoLibre Inc
BMV:MELIN
53.5
32%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
54.4
32%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
102.5
163%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -270.5
1%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
US
eBay Inc
NASDAQ:EBAY
19.8
15%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBITDA: 104.7
15.3
8%
1.9
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
168.1
12%
14
CN
PDD Holdings Inc
NASDAQ:PDD
44.2
12%
3.7
NL
Prosus NV
AEX:PRX
679.7
75%
9.1
UY
MercadoLibre Inc
BMV:MELIN
1.6
31%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
28.5
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
66.1
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -148.5
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.4
7%
1.3
US
eBay Inc
NASDAQ:EBAY
15.7
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
ZOZO Inc
TSE:3092
Average EV/EBIT: 113.1
16.7
-20%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
168.1
11%
15.3
CN
PDD Holdings Inc
NASDAQ:PDD
44.2
13%
3.4
NL
Prosus NV
AEX:PRX
679.7
97%
7
UY
MercadoLibre Inc
BMV:MELIN
2
32%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
35.2
32%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
125.1
280%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -148.5
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.4
4%
2.3
US
eBay Inc
NASDAQ:EBAY
18
15%
1.2